| TCO Calculation |
|---|
| Insurance |
| Fuel Cost |
| Tyre Change Cost |
| Service Cost |
| Depreciation |
| TCO |
| TCO/KMS |
| TCO Calculation | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total |
|---|---|---|---|---|---|---|
| Insurance Cost | 5,125 | 1,092 | 898 | 1,395 | 1,203 | 9,713 |
| Fuel Cost | 19,000 | 19,190 | 19,382 | 19,576 | 19,771 | 96,919 |
| Tyre Change Cost | 0 | 0 | 0 | 0 | 2,830 | 2,830 |
| Service Cost | 1,020 | 2,040 | 2,040 | 2,040 | 2,040 | 9,180 |
| Depreciation | 6,425 | 2,142 | 4,283 | 4,283 | 4,283 | 21,416 |
| TCO | 31,570 | 24,464 | 26,603 | 27,294 | 30,127 | 1,40,058 |
| TCO/KM | 2.63 | 2.04 | 2.22 | 2.27 | 2.51 | 2.33 |